| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 205 806.00 | | 205 806.00 | 205 806.00 |
AR Technical installations, industrial equipment and tools | 30 774.00 | 27 434.00 | 3 339.00 | 30 774.00 |
AT Other tangible assets | 183 352.00 | 124 846.00 | 58 506.00 | 183 352.00 |
BH Other financial assets | 92.00 | | 92.00 | 92.00 |
BJ TOTAL (I) | 420 024.00 | 152 280.00 | 267 744.00 | 420 024.00 |
BL Raw materials, supplies | 13 520.00 | | 13 520.00 | 13 520.00 |
BV Advances and down payments on orders | 8 535.00 | | 8 535.00 | 8 535.00 |
BZ Other receivables | 13 881.00 | | 13 881.00 | 13 881.00 |
CF Cash and cash equivalents | 47 560.00 | | 47 560.00 | 47 560.00 |
CJ TOTAL (II) | 83 496.00 | | 83 496.00 | 83 496.00 |
CO Grand total (0 to V) | 503 521.00 | 152 280.00 | 351 240.00 | 503 521.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 59 731.00 | 58 796.00 | | 59 731.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 884.00 | 45 935.00 | | 52 884.00 |
DL TOTAL (I) | 123 616.00 | 115 731.00 | | 123 616.00 |
DU Loans and Debts from Credit Institutions (3) | 84 295.00 | 116 192.00 | | 84 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 170.00 | | | 43 170.00 |
DX Trade payables and related accounts | 37 384.00 | 46 120.00 | | 37 384.00 |
DY Tax and social security liabilities | 61 271.00 | 58 025.00 | | 61 271.00 |
DZ Fixed asset liabilities and related accounts | 1 502.00 | 10 277.00 | | 1 502.00 |
EC TOTAL (IV) | 227 624.00 | 230 616.00 | | 227 624.00 |
EE Grand total (I to V) | 351 240.00 | 346 348.00 | | 351 240.00 |
EG Accrued income and payables due within one year | 168 680.00 | 146 321.00 | | 168 680.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 4 170.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 517 571.00 | | 517 571.00 | 517 571.00 |
FJ Net sales | 517 571.00 | | 517 571.00 | 517 571.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 522.00 | |
FQ Other income | | | 28.00 | |
FR Total operating income (I) | | | 523 122.00 | |
FU Purchases of raw materials and other supplies | | | 166 563.00 | |
FV Inventory change (raw materials and supplies) | | | -1 943.00 | |
FW Other purchases and external expenses | | | 150 777.00 | |
FX Taxes, duties, and similar payments | | | 4 897.00 | |
FY Salaries and Wages | | | 100 557.00 | |
FZ Social Security Contributions | | | 26 181.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 200.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 457 237.00 | |
GG - OPERATING RESULT (I - II) | | | 65 885.00 | |
GR Interest and similar expenses | | | 1 532.00 | |
GU Total financial expenses (VI) | | | 1 532.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 532.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 352.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 14 978.00 | | |
HD Total exceptional income (VII) | | 14 978.00 | | |
HF Exceptional expenses on capital transactions | | 13 102.00 | | |
HH Total exceptional expenses (VIII) | | 13 102.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 875.00 | | |
HK Income tax | 11 468.00 | 5 073.00 | | 11 468.00 |
HL TOTAL REVENUE (I + III + V + VII) | 523 122.00 | 479 464.00 | | 523 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 470 237.00 | 433 528.00 | | 470 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 884.00 | 45 935.00 | | 52 884.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 417 394.00 | | 2 630.00 | 417 394.00 |
I3 DECREASES Total Financial Fixed Assets | | | 92.00 | |
I4 DECREASES Grand Total | | | 420 024.00 | |
IO DECREASES Total including other intangible assets | | | 205 806.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 214 126.00 | |
KD ACQUISITIONS Total including other intangible assets | 205 806.00 | | | 205 806.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 211 495.00 | | 2 630.00 | 211 495.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 92.00 | | | 92.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 142 080.00 | 10 200.00 | | 142 080.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 142 080.00 | 10 200.00 | | 142 080.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 37 384.00 | 37 384.00 | | 37 384.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 502.00 | 1 502.00 | | 1 502.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43 170.00 | 43 170.00 | | 43 170.00 |
UT Other financial assets | 92.00 | | 92.00 | 92.00 |
VH Loans with a maturity of more than one year at origin | 84 295.00 | 25 351.00 | 58 943.00 | 84 295.00 |
VK Loans repaid during the year | 27 726.00 | | | 27 726.00 |
VP Miscellaneous | 13 881.00 | 13 881.00 | | 13 881.00 |
VQ Other Taxes, Duties, and Similar Debts | 61 271.00 | 61 271.00 | | 61 271.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 973.00 | 13 881.00 | 92.00 | 13 973.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 227 624.00 | 168 680.00 | 58 943.00 | 227 624.00 |
